Get Professional Valuation and Credit Risk Reports of Any Company in the World
New AI-Powered Free Company Valuation tool for any company in the world. Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics. Try Now for Free →
Get Professional Valuation and Credit Risk Reports of Any Company in the World
- Get an AI-powered company valuation or credit risk report in just 2 minutes
- Get reports of any company in the world with a financial statement in any language
- Upload a PDF financial statement to receive an instant report with customizable forecasts, credit score, default probability and key financial metrics
XO - 360° Graphics ApS — Credit Rating and Financial Key Figures
CVR number: 32291562
Pilestræde 52 C, 1112 København K
hello@xo.dk
tel: 91924300
https://xo.dk/
Income statement (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| Gross profit | 3 447.16 | 3 771.99 | 3 816.64 | 6 654.17 | 2 899.38 |
| Employee benefit expenses | -3 410.40 | -3 214.87 | -2 825.91 | -4 463.20 | -3 397.14 |
| Other operating expenses | -0.88 | ||||
| Total depreciation | -1.94 | ||||
| EBIT | 34.82 | 557.12 | 990.73 | 2 190.97 | - 498.64 |
| Other financial income | 2.17 | -0.79 | 0.91 | 0.03 | |
| Other financial expenses | -10.46 | -12.23 | -14.45 | -16.36 | -10.94 |
| Net income from associates (fin.) | 23.76 | 74.68 | 164.07 | 220.92 | 18.16 |
| Pre-tax profit | 50.28 | 618.77 | 1 141.26 | 2 395.53 | - 491.40 |
| Income taxes | -11.09 | - 112.62 | - 217.66 | - 488.28 | 57.79 |
| Net earnings | 39.19 | 506.15 | 923.59 | 1 907.26 | - 433.61 |
Assets (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Machinery and equipment | 132.00 | 132.00 | 132.00 | ||
| Tangible assets total | 132.00 | 132.00 | 132.00 | ||
| Holdings in group member companies | 40.68 | 115.36 | 279.43 | 500.35 | 518.50 |
| Investments total | 104.87 | 181.30 | 341.83 | 565.25 | 612.99 |
| Long term receivables total | |||||
| Inventories total | |||||
| Current trade debtors | 887.11 | 1 548.81 | 1 640.36 | 1 938.70 | 1 066.56 |
| Current amounts owed by group member comp. | 236.64 | 161.70 | 177.44 | 160.46 | 782.88 |
| Prepayments and accrued income | 15.19 | 15.61 | 13.19 | 42.08 | 113.06 |
| Current other receivables | 37.87 | 100.12 | 250.24 | 31.15 | |
| Short term receivables total | 1 176.81 | 1 726.12 | 1 931.11 | 2 391.49 | 1 993.65 |
| Cash and bank deposits | 1 373.50 | 993.42 | 992.13 | 3 156.51 | 1 066.42 |
| Cash and cash equivalents | 1 373.50 | 993.42 | 992.13 | 3 156.51 | 1 066.42 |
| Balance sheet total (assets) | 2 787.18 | 3 032.84 | 3 397.07 | 6 113.25 | 3 673.06 |
Equity and liabilities (kDKK)
2020 | 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|---|
| Share capital | 125.00 | 125.00 | 125.00 | 125.00 | 125.00 |
| Shares repurchased | 400.00 | 714.29 | 1 225.00 | ||
| Retained earnings | 1 194.70 | 833.89 | 625.75 | 242.35 | 2 149.60 |
| Profit of the financial year | 39.19 | 506.15 | 923.59 | 1 907.26 | - 433.61 |
| Shareholders equity total | 1 358.89 | 1 865.04 | 2 388.63 | 3 499.60 | 1 840.99 |
| Provisions | 23.26 | 32.47 | 31.94 | 31.47 | 4.83 |
| Non-current other liabilities | 179.24 | ||||
| Non-current deferred tax liabilities | 6.89 | 289.46 | 352.82 | 627.55 | 143.94 |
| Non-current liabilities total | 186.13 | 289.46 | 352.82 | 627.55 | 143.94 |
| Current loans from credit institutions | 26.09 | 31.46 | 58.56 | 55.05 | 35.91 |
| Current trade creditors | 188.30 | 131.29 | 75.35 | 252.38 | 158.53 |
| Current owed to participating | 67.62 | ||||
| Current owed to group member | 61.83 | 22.17 | 152.46 | ||
| Short-term deferred tax liabilities | 488.75 | ||||
| Other non-interest bearing current liabilities | 942.68 | 660.94 | 489.76 | 985.73 | 355.05 |
| Accruals and deferred income | 509.00 | 577.43 | |||
| Current liabilities total | 1 218.90 | 845.87 | 623.67 | 1 954.62 | 1 683.29 |
| Balance sheet total (liabilities) | 2 787.18 | 3 032.84 | 3 397.07 | 6 113.25 | 3 673.06 |
CreditReports API
- Company information
- Financial data
- Credit risk data
- All 400,000+ Danish companies
Try the full version of our system for free
- Professional credit risk reports
- Create your own estimates for any company
- Valuation analysis
- All 400,000+ Danish companies
- See instructions
... and more!
No registration needed.